[PERTAMA] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[PERTAMA] PERTAMA DIGITAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 254.92%
YoY- 310.94%
Quarter Report
Latest QR
Upcoming QR
PERTAMA's Result
PERTAMA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 54,430 38,273 35,391 42,718 45,137 43,028 28,958 52.24%
PBT 1,280 -22 1,144 1,183 -339 1,480 1,763 -19.20%
Tax -702 -44 -366 -238 -271 -401 -428 39.03%
NP 578 -66 778 945 -610 1,079 1,335 -42.73%
-
NP to SH 578 -66 778 945 -610 1,079 1,335 -42.73%
-
Tax Rate 54.84% - 31.99% 20.12% - 27.09% 24.28% -
Total Cost 53,852 38,339 34,613 41,773 45,747 41,949 27,623 55.99%
-
Net Worth 231,199 213,950 194,500 188,999 183,000 194,220 171,642 21.94%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 231,199 213,950 194,500 188,999 183,000 194,220 171,642 21.94%
NOSH 1,926,666 1,945,000 1,945,000 1,889,999 2,033,333 2,157,999 1,907,142 0.68%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.06% -0.17% 2.20% 2.21% -1.35% 2.51% 4.61% -
ROE 0.25% -0.03% 0.40% 0.50% -0.33% 0.56% 0.78% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.83 1.97 1.82 2.26 2.22 1.99 1.52 51.28%
EPS 0.03 0.00 0.04 0.05 -0.03 0.05 0.07 -43.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.10 0.09 0.09 0.09 21.12%
Adjusted Per Share Value based on latest NOSH - 1,889,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.44 9.45 8.74 10.55 11.14 10.62 7.15 52.25%
EPS 0.14 -0.02 0.19 0.23 -0.15 0.27 0.33 -43.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5709 0.5283 0.4802 0.4667 0.4519 0.4796 0.4238 21.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.045 0.06 0.06 0.06 0.075 0.065 0.06 -
P/RPS 1.59 3.05 3.30 2.65 3.38 3.26 3.95 -45.45%
P/EPS 150.00 -1,768.18 150.00 120.00 -250.00 130.00 85.71 45.17%
EY 0.67 -0.06 0.67 0.83 -0.40 0.77 1.17 -31.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.55 0.60 0.60 0.83 0.72 0.67 -31.45%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 14/08/15 19/05/15 27/02/15 18/11/14 29/08/14 16/05/14 -
Price 0.045 0.05 0.06 0.065 0.065 0.07 0.06 -
P/RPS 1.59 2.54 3.30 2.88 2.93 3.51 3.95 -45.45%
P/EPS 150.00 -1,473.49 150.00 130.00 -216.67 140.00 85.71 45.17%
EY 0.67 -0.07 0.67 0.77 -0.46 0.71 1.17 -31.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.60 0.65 0.72 0.78 0.67 -31.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment